|
Cash & Equivalents
|
0.00B | 0.00B | 0.00B | 0.00B | 0.05B | | 0.00B | 0.12B | 0.04B | 0.04B | 0.06B | 0.02B | 0.09B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | 0.20B | 0.05B | 0.06B | 0.03B | 0.02B | 0.21B | 0.07B | 0.01B | 0.05B | 0.27B | 0.48B | 0.70B | 0.45B | 0.11B |
|
Short-term Investments
|
0.02B | 0.50B | 0.50B | 0.50B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 0.15B | 0.10B | 0.11B | 0.09B | 0.00B | 0.07B | 0.01B | 0.00B | 0.13B | 0.09B | 0.10B | 0.15B | 0.20B |
|
Cash & Current Investments
|
0.02B | 0.50B | 0.50B | 0.50B | 0.06B | 0.00B | 0.00B | 0.12B | 0.05B | 0.07B | 0.06B | 0.02B | 0.09B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | 0.20B | 0.19B | 0.16B | 0.13B | 0.11B | 0.21B | 0.14B | 0.02B | 0.05B | 0.40B | 0.56B | 0.80B | 0.60B | 0.32B |
|
Receivables - Net
|
0.01B | | | | 0.02B | 0.03B | 0.05B | 0.08B | 0.11B | 0.10B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.10B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.09B | 0.10B | 0.07B | 0.13B | 0.14B | 0.24B | 0.28B | 0.30B | 0.31B | 0.34B | 0.48B | 0.56B | 0.50B | 0.44B | 0.53B | 0.53B | 0.51B | 0.57B |
|
Receivables - Other
|
0.00B | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.08B | 0.06B | 0.08B | 0.13B | 0.11B | 0.12B | 0.16B | 0.21B | 0.19B | 0.19B | 0.21B | 0.23B | 0.26B |
|
Receivables
|
0.01B | | | | 0.03B | 0.04B | 0.07B | 0.10B | 0.13B | 0.14B | 0.11B | 0.13B | 0.15B | 0.17B | 0.21B | 0.13B | 0.09B | 0.09B | 0.06B | 0.07B | 0.09B | 0.11B | 0.12B | 0.08B | 0.15B | 0.17B | 0.32B | 0.34B | 0.38B | 0.44B | 0.45B | 0.60B | 0.72B | 0.71B | 0.63B | 0.72B | 0.74B | 0.75B | 0.83B |
|
Prepaid Assets
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Current Assets
|
0.03B | | 0.00B | 0.00B | 0.08B | 0.04B | 0.06B | 0.20B | 0.17B | 0.18B | 0.17B | 0.13B | 0.21B | 0.16B | 0.16B | 0.12B | 0.07B | 0.08B | 0.06B | 0.07B | 0.09B | 0.10B | 0.11B | 0.09B | 0.19B | 0.35B | 0.45B | 0.46B | 0.44B | 0.43B | 0.57B | 0.65B | 0.61B | 0.58B | 0.87B | 1.12B | 1.36B | 1.15B | 0.92B |
|
Property, Plant & Equipment (Net)
|
0.58B | | | | 2.57B | 3.06B | 3.20B | 3.39B | 3.51B | 3.63B | 3.82B | 4.09B | 4.19B | 4.32B | 4.42B | 4.52B | 3.98B | 3.90B | 3.81B | 3.74B | 3.74B | 3.74B | 3.74B | 3.69B | 3.73B | 3.79B | 7.98B | 7.89B | 8.13B | 8.33B | 8.49B | 14.08B | 14.21B | 14.56B | 15.43B | 15.47B | 15.36B | 16.03B | 16.10B |
|
Long-Term Investments
|
0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.00B | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.11B | 0.07B | 0.08B | 0.10B | 0.10B | 0.18B | 0.15B | 0.15B | 0.21B | 0.18B | 0.21B | 0.17B | 0.16B |
|
Non-Current Assets
|
0.58B | | 0.50B | 0.50B | 2.57B | 3.06B | 3.22B | 3.41B | 3.53B | 3.66B | 3.85B | 4.13B | 4.26B | 4.38B | 4.48B | 4.57B | 4.03B | 3.94B | 3.86B | 3.76B | 3.76B | 3.77B | 3.77B | 3.72B | 3.77B | 3.87B | 8.16B | 8.03B | 8.28B | 8.50B | 8.64B | 14.32B | 14.47B | 14.83B | 15.75B | 15.78B | 15.72B | 16.35B | 16.41B |
|
Assets
|
0.62B | 0.50B | 0.50B | 0.50B | 2.65B | 3.10B | 3.27B | 3.62B | 3.69B | 3.84B | 4.02B | 4.26B | 4.48B | 4.54B | 4.65B | 4.69B | 4.11B | 4.02B | 3.92B | 3.83B | 3.85B | 3.87B | 3.88B | 3.80B | 3.96B | 4.22B | 8.61B | 8.49B | 8.72B | 8.93B | 9.21B | 14.97B | 15.08B | 15.41B | 16.62B | 16.90B | 17.08B | 17.49B | 17.33B |
|
Accounts Payables
|
0.02B | | | | 0.08B | 0.12B | 0.14B | 0.20B | 0.18B | 0.20B | 0.21B | 0.24B | 0.24B | 0.27B | 0.27B | 0.24B | 0.22B | 0.12B | 0.12B | 0.11B | 0.14B | 0.16B | 0.15B | 0.13B | 0.18B | 0.21B | 0.56B | 0.56B | 0.62B | 0.66B | 0.67B | 1.17B | 0.98B | 1.05B | 1.16B | 1.20B | 1.15B | 1.40B | 1.21B |
|
Notes Payables
|
0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02B | | | 0.00B | 0.08B | 0.12B | 0.14B | 0.20B | 0.18B | 0.20B | 0.21B | 0.24B | 0.24B | 0.27B | 0.27B | 0.24B | 0.22B | 0.12B | 0.12B | 0.11B | 0.14B | 0.16B | 0.15B | 0.13B | 0.18B | 0.21B | 0.56B | 0.56B | 0.62B | 0.66B | 0.67B | 1.17B | 0.98B | 1.05B | 1.16B | 1.20B | 1.15B | 1.40B | 1.21B |
|
Other Accumulated Expenses
|
0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.05B | 0.06B | 0.08B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B |
|
Short term Debt
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | | | | | | 0.04B | 0.12B | 0.08B | 0.01B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.03B | 0.02B | | | 0.29B | 0.29B | |
|
Current Leases
|
| | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B |
|
Current Taxes
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02B | 0.00B | 0.00B | 0.00B | 0.08B | 0.12B | 0.14B | 0.20B | 0.18B | 0.20B | 0.21B | 0.25B | 0.27B | 0.30B | 0.29B | 0.25B | 0.24B | 0.16B | 0.12B | 0.13B | 0.19B | 0.22B | 0.23B | 0.17B | 0.30B | 0.32B | 0.62B | 0.61B | 0.68B | 0.72B | 0.76B | 1.24B | 1.11B | 1.17B | 1.27B | 1.33B | 1.59B | 1.83B | 1.37B |
|
Non-Current Debt
|
0.07B | | | | | 0.04B | 0.17B | 0.39B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18B | 3.71B | 3.71B | 3.54B |
|
Non-Current Deffered Revenue
|
| 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.48B | 0.48B | 0.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.20B | 0.20B | 0.21B | 0.17B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.01B | 0.01B | 0.01B | | | | | | | | | | 2.70B | 2.72B | 2.59B | 2.62B | 2.31B | 2.89B | 2.39B | 1.31B | 1.37B | 1.38B | 1.42B | 1.45B | 1.25B |
|
Non-Current Deferred Tax Liability
|
0.00B | | | | | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.30B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | 0.00B | 0.00B | 0.21B | 0.01B | 0.05B | 0.08B | 0.00B | 0.05B | 0.08B | 0.08B | 0.42B | 0.44B | 0.44B | 0.54B | 0.60B | 0.70B | 0.76B | 0.85B |
|
Operating Leases
|
| | | | | | | | | | | | 0.03B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.07B | 0.07B |
|
Other Non-Current Liabilities
|
0.00B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.12B | 0.13B | 0.13B | 0.15B | 0.16B | 0.16B | 0.17B | 0.18B |
|
Total Non-Current Liabilities
|
0.16B | | | | 0.08B | 0.16B | 0.32B | 0.60B | 0.59B | 0.67B | 0.80B | 1.00B | 1.22B | 1.25B | 1.38B | 1.40B | 1.36B | 1.27B | 1.22B | 1.21B | 1.27B | 1.31B | 1.27B | 1.04B | 1.14B | 1.22B | 3.05B | 2.80B | 2.86B | 2.93B | 3.17B | 5.61B | 5.60B | 5.62B | 6.10B | 6.22B | 6.11B | 6.42B | 5.88B |
|
Total Liabilities
|
0.17B | 0.02B | 0.02B | 0.02B | 0.09B | 0.17B | 0.33B | 0.61B | 0.61B | 0.68B | 0.81B | 1.02B | 1.24B | 1.27B | 1.39B | 1.42B | 1.38B | 1.29B | 1.24B | 1.22B | 1.29B | 1.34B | 1.30B | 1.05B | 1.19B | 1.25B | 3.09B | 2.84B | 2.91B | 3.00B | 3.24B | 5.74B | 5.73B | 5.75B | 6.25B | 6.38B | 6.27B | 6.59B | 6.05B |
|
Total Debt
|
0.07B | | | | 0.00B | 0.04B | 0.17B | 0.39B | 0.39B | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | | | | | | 0.04B | 0.12B | 0.08B | 0.01B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.03B | 0.02B | | 4.18B | 4.00B | 4.00B | 3.54B |
|
Common Equity
|
0.45B | 0.01B | 0.01B | 0.01B | 2.57B | 2.93B | 2.95B | 3.00B | 3.09B | 3.16B | 3.21B | 3.24B | 3.24B | 3.27B | 3.25B | 3.27B | 2.73B | 2.73B | 2.69B | 2.60B | 2.56B | 2.54B | 2.58B | 2.75B | 3.02B | 2.97B | 5.52B | 5.66B | 5.81B | 5.93B | 5.97B | 9.23B | 9.35B | 9.66B | 10.36B | 10.52B | 10.80B | 10.90B | 11.27B |
|
Shareholder's Equity
|
0.45B | 0.01B | 0.01B | 0.01B | 2.57B | 2.93B | 2.95B | 3.00B | 3.09B | 3.16B | 3.21B | 3.24B | 3.24B | 3.27B | 3.25B | 3.27B | 2.73B | 2.73B | 2.69B | 2.60B | 2.56B | 2.54B | 2.58B | 2.75B | 3.02B | 2.97B | 5.52B | 5.66B | 5.81B | 5.93B | 5.97B | 9.23B | 9.35B | 9.66B | 10.36B | 10.52B | 10.80B | 10.90B | 11.27B |
|
Liabilities and Shareholders Equity
|
0.62B | 0.50B | 0.50B | 0.50B | 2.65B | 3.10B | 3.27B | 3.62B | 3.69B | 3.84B | 4.02B | 4.26B | 4.48B | 4.54B | 4.65B | 4.69B | 4.11B | 4.02B | 3.92B | 3.83B | 3.85B | 3.87B | 3.88B | 3.80B | 3.96B | 4.22B | 8.61B | 8.49B | 8.72B | 8.93B | 9.21B | 14.97B | 15.08B | 15.41B | 16.62B | 16.90B | 17.08B | 17.49B | 17.33B |
|
Retained Earnings
|
| 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.04B | 0.07B | 0.13B | 0.20B | 0.24B | 0.27B | 0.26B | 0.28B | 0.27B | 0.28B | -0.27B | -0.26B | -0.31B | -0.40B | -0.44B | -0.46B | -0.42B | -0.26B | -0.25B | -0.05B | 0.17B | 0.24B | 0.32B | 0.36B | 0.38B | 0.57B | 0.63B | 0.74B | 0.97B | 1.08B | 1.30B | 1.40B | 1.35B |
|
Treasury Shares
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B |